[AXIATA] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.27%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,748,249 5,880,972 5,008,841 4,750,720 4,515,022 4,481,877 4,246,876 5.17%
PBT 41,675 392,329 552,096 689,961 1,014,969 915,703 905,134 -40.11%
Tax -136,032 -130,297 -150,896 -153,840 -285,003 -240,497 -260,188 -10.24%
NP -94,357 262,032 401,200 536,121 729,966 675,206 644,946 -
-
NP to SH -147,408 239,016 368,256 584,839 674,878 614,565 565,629 -
-
Tax Rate 326.41% 33.21% 27.33% 22.30% 28.08% 26.26% 28.75% -
Total Cost 5,842,606 5,618,940 4,607,641 4,214,599 3,785,056 3,806,671 3,601,930 8.39%
-
Net Worth 23,344,977 25,229,465 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 6.31%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 23,344,977 25,229,465 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 6.31%
NOSH 9,048,947 8,852,444 8,768,000 8,600,573 8,542,759 8,535,625 8,080,414 1.90%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -1.64% 4.46% 8.01% 11.29% 16.17% 15.07% 15.19% -
ROE -0.63% 0.95% 1.61% 2.69% 3.32% 2.94% 3.50% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 63.53 66.43 57.13 55.24 52.85 52.51 52.56 3.20%
EPS -1.60 2.70 4.20 6.80 7.90 7.20 6.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.85 2.61 2.53 2.38 2.45 2.00 4.33%
Adjusted Per Share Value based on latest NOSH - 8,600,573
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 62.60 64.04 54.55 51.73 49.17 48.81 46.25 5.17%
EPS -1.61 2.60 4.01 6.37 7.35 6.69 6.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5422 2.7475 2.4921 2.3696 2.2141 2.2773 1.7599 6.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.45 5.06 5.89 7.08 6.67 6.60 5.20 -
P/RPS 8.58 7.62 10.31 12.82 12.62 12.57 9.89 -2.33%
P/EPS -334.54 187.41 140.24 104.12 84.43 91.67 74.29 -
EY -0.30 0.53 0.71 0.96 1.18 1.09 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.78 2.26 2.80 2.80 2.69 2.60 -3.41%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 25/05/17 25/05/16 19/05/15 27/05/14 22/05/13 22/05/12 -
Price 5.07 4.98 5.40 6.75 6.89 6.96 5.38 -
P/RPS 7.98 7.50 9.45 12.22 13.04 13.26 10.24 -4.06%
P/EPS -311.22 184.44 128.57 99.26 87.22 96.67 76.86 -
EY -0.32 0.54 0.78 1.01 1.15 1.03 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.75 2.07 2.67 2.89 2.84 2.69 -5.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment